[PAVREIT] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
27-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 11.26%
YoY- 205.72%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 159,965 156,412 145,798 143,622 141,493 138,778 124,276 18.38%
PBT 62,892 70,052 216,415 61,166 54,976 65,242 53,566 11.32%
Tax 0 0 0 0 0 0 0 -
NP 62,892 70,052 216,415 61,166 54,976 65,242 53,566 11.32%
-
NP to SH 62,892 70,052 216,415 61,166 54,976 65,242 53,566 11.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 97,073 86,360 -70,617 82,456 86,517 73,536 70,710 23.59%
-
Net Worth 4,628,655 3,930,501 3,929,046 3,779,927 3,778,767 3,779,087 3,779,633 14.50%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 27,731 - 131,090 - 124,554 - 78,691 -50.20%
Div Payout % 44.09% - 60.57% - 226.56% - 146.91% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 4,628,655 3,930,501 3,929,046 3,779,927 3,778,767 3,779,087 3,779,633 14.50%
NOSH 3,648,920 3,058,756 3,055,721 3,055,721 3,052,809 3,052,809 3,050,059 12.73%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 39.32% 44.79% 148.43% 42.59% 38.85% 47.01% 43.10% -
ROE 1.36% 1.78% 5.51% 1.62% 1.45% 1.73% 1.42% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.38 5.11 4.77 4.70 4.63 4.55 4.07 5.02%
EPS 1.93 2.29 7.09 2.00 1.80 2.14 1.76 6.35%
DPS 0.76 0.00 4.29 0.00 4.08 0.00 2.58 -55.82%
NAPS 1.2685 1.285 1.2858 1.237 1.2378 1.2385 1.2392 1.57%
Adjusted Per Share Value based on latest NOSH - 3,055,721
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.37 4.27 3.98 3.92 3.87 3.79 3.39 18.50%
EPS 1.72 1.91 5.91 1.67 1.50 1.78 1.46 11.57%
DPS 0.76 0.00 3.58 0.00 3.40 0.00 2.15 -50.10%
NAPS 1.2644 1.0737 1.0733 1.0326 1.0323 1.0323 1.0325 14.50%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.24 1.34 1.21 1.26 1.32 1.32 1.25 -
P/RPS 28.29 26.20 25.36 26.81 28.48 29.02 30.68 -5.27%
P/EPS 71.94 58.51 17.08 62.95 73.30 61.74 71.18 0.71%
EY 1.39 1.71 5.85 1.59 1.36 1.62 1.40 -0.47%
DY 0.61 0.00 3.55 0.00 3.09 0.00 2.06 -55.67%
P/NAPS 0.98 1.04 0.94 1.02 1.07 1.07 1.01 -1.99%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 27/07/23 20/04/23 31/01/23 27/10/22 28/07/22 28/04/22 27/01/22 -
Price 1.22 1.30 1.35 1.25 1.33 1.30 1.25 -
P/RPS 27.83 25.42 28.29 26.60 28.70 28.58 30.68 -6.30%
P/EPS 70.78 56.76 19.06 62.45 73.85 60.80 71.18 -0.37%
EY 1.41 1.76 5.25 1.60 1.35 1.64 1.40 0.47%
DY 0.62 0.00 3.18 0.00 3.07 0.00 2.06 -55.18%
P/NAPS 0.96 1.01 1.05 1.01 1.07 1.05 1.01 -3.33%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment